[LTKM] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -289.67%
YoY- -160.44%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 93,375 86,109 73,627 76,629 72,333 68,103 63,628 6.59%
PBT 21,043 15,177 2,399 7,550 10,222 12,943 1,381 57.42%
Tax -6,179 -3,976 -475 -11,956 -2,932 -2,589 -560 49.17%
NP 14,864 11,201 1,924 -4,406 7,290 10,354 821 62.00%
-
NP to SH 14,864 11,201 1,981 -4,406 7,290 10,359 821 62.00%
-
Tax Rate 29.36% 26.20% 19.80% 158.36% 28.68% 20.00% 40.55% -
Total Cost 78,511 74,908 71,703 81,035 65,043 57,749 62,807 3.78%
-
Net Worth 175,661 141,367 123,758 120,006 119,383 103,219 87,847 12.23%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 175,661 141,367 123,758 120,006 119,383 103,219 87,847 12.23%
NOSH 43,373 43,364 43,347 43,323 42,334 41,123 41,050 0.92%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.92% 13.01% 2.61% -5.75% 10.08% 15.20% 1.29% -
ROE 8.46% 7.92% 1.60% -3.67% 6.11% 10.04% 0.93% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 215.28 198.57 169.85 176.88 170.86 165.61 155.00 5.62%
EPS 34.27 25.83 4.57 -10.17 17.22 25.19 2.00 60.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.26 2.855 2.77 2.82 2.51 2.14 11.21%
Adjusted Per Share Value based on latest NOSH - 43,356
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 65.25 60.17 51.45 53.54 50.54 47.59 44.46 6.59%
EPS 10.39 7.83 1.38 -3.08 5.09 7.24 0.57 62.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2274 0.9878 0.8648 0.8385 0.8342 0.7212 0.6138 12.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.85 2.10 1.79 1.66 1.82 1.20 0.99 -
P/RPS 2.25 1.06 1.05 0.94 1.07 0.72 0.64 23.29%
P/EPS 14.15 8.13 39.17 -16.32 10.57 4.76 49.50 -18.82%
EY 7.07 12.30 2.55 -6.13 9.46 20.99 2.02 23.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.64 0.63 0.60 0.65 0.48 0.46 17.32%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 -
Price 4.60 2.65 1.80 1.86 1.86 1.22 0.95 -
P/RPS 2.14 1.33 1.06 1.05 1.09 0.74 0.61 23.25%
P/EPS 13.42 10.26 39.39 -18.29 10.80 4.84 47.50 -18.98%
EY 7.45 9.75 2.54 -5.47 9.26 20.65 2.11 23.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.81 0.63 0.67 0.66 0.49 0.44 17.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment